Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. 03:52:41 11/09/2026 pm IST			5-day change	1st Jan Change
209.85 ^INR	-1.48%		+1.53%	+48.95%

09/09	Adani Energy Solutions Unit Signs 25-Year Deal for 2,500 MW RTC Power	MT
27/08	India's nuclear ambitions may be blunted by limits on foreign reactor technology	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,13,919	20,58,834	19,64,339	29,00,997	40,49,207	-	-
Change	-	-	-4.59%	47.68%	39.58%	-	-
Enterprise Value (EV) ¹	7,13,919	20,58,834	19,64,339	33,78,436	46,52,894	48,99,188	50,31,495
Change	-	-	-4.59%	71.99%	37.72%	5.29%	2.7%
P/E	-	10.3x	15.8x	22.7x	31.9x	26.3x	23.6x
PBR	-	-	3.49x	4.47x	5.11x	4.35x	3.78x
PEG	-	-	-0.4x	9.41x	-59.71x	1.2x	2x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.42x	5.61x	4.72x
EV / Revenue	2.58x	-	3.5x	6.23x	7.38x	6.79x	5.86x
EV / EBITDA	7.27x	-	9.22x	17.1x	20x	17.1x	14.4x
EV / EBIT	10.7x	-	11.6x	22.2x	25x	21.7x	18.8x
EV / FCF	10.5x	-	19.8x	-119x	-91.4x	-40.8x	-49.6x
FCF Yield	9.52%	-	5.06%	-0.84%	-1.09%	-2.45%	-2.02%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	6.585	7.973	8.902
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	2,77,112	-	5,62,031	5,42,405	6,30,698	7,21,724	8,58,745
EBITDA ¹	98,142	-	2,13,054	1,98,061	2,32,845	2,86,810	3,50,000
EBIT ¹	66,966	-	1,69,966	1,52,416	1,86,123	2,25,730	2,68,332
Net income ¹	49,116	2,08,288	1,29,388	1,28,343	1,24,288	1,52,178	1,66,936
Net Debt ¹	-	-	-	4,77,440	6,03,687	8,49,980	9,82,288
Reference price ²	37.02	106.76	101.86	150.43	209.97	209.97	209.97
Nbr of stocks (in thousands)	1,92,84,695	1,92,84,695	1,92,84,695	1,92,84,695	1,92,84,695	-	-
Announcement Date	05/05/22	01/05/24	30/04/25	29/04/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADANI POWER LIMITED	32.42x	7.49x	20.28x	-.--%	4.31TCr
NTPC LTD	14.44x	2.84x	10.6x	2.86%	3.4TCr
SDIC POWER HOLDINGS CO., LTD	15.29x	4.95x	9.82x	3.67%	1.72TCr
TALEN ENERGY CORPORATION	16x	5.19x	10.85x	-.--%	1.49TCr
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.82x	2.85x	7.71x	5.24%	1.24TCr
GS HOLDINGS CORP.	4.36x	0.63x	3.11x	2.94%	821.95Cr
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	11.48x	1.53x	8.18x	4.41%	809.46Cr
CAPITAL POWER CORPORATION	51.43x	4.1x	9.73x	4.49%	705.12Cr
Average	19.16x	3.70x	10.03x	2.95%	1.81TCr
Weighted average by Cap.	20.54x	4.58x	12.56x	2.19%